KANSAS | 1-3523 | 48-0290150 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||
818 South Kansas Avenue, Topeka, Kansas | 66612 | |||
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code | (785) 575-6300 |
WESTAR ENERGY, INC. | ||||||
Date: | May 9, 2017 | By: | /s/ Larry D. Irick | |||
Name: | Larry D. Irick | |||||
Title: | Vice President, General Counsel and Corporate Secretary |
Exhibit Number | Description of Exhibit | |
Exhibit 99.1 | Press Release dated May 9, 2017 | |
Exhibit 99.2 | 2017 First Quarter Earnings package |
Three Months Ended Mar. 31, | ||||||||||||||
2017 | 2016 | Change | % Change | |||||||||||
(Dollars In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 176,169 | $ | 179,290 | $ | (3,121 | ) | (1.7 | ) | |||||
Commercial | 155,707 | 165,673 | (9,966 | ) | (6.0 | ) | ||||||||
Industrial | 98,516 | 100,697 | (2,181 | ) | (2.2 | ) | ||||||||
Other retail | (12,349 | ) | (14,381 | ) | 2,032 | 14.1 | ||||||||
Total Retail Revenues | 418,043 | 431,279 | (13,236 | ) | (3.1 | ) | ||||||||
Wholesale | 77,367 | 67,412 | 9,955 | 14.8 | ||||||||||
Transmission | 69,441 | 63,915 | 5,526 | 8.6 | ||||||||||
Other | 7,723 | 6,844 | 879 | 12.8 | ||||||||||
Total Revenues | 572,574 | 569,450 | 3,124 | 0.5 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 113,855 | 100,058 | 13,797 | 13.8 | ||||||||||
SPP network transmission costs | 60,674 | 60,760 | (86 | ) | (0.1 | ) | ||||||||
Operating and maintenance | 81,198 | 77,757 | 3,441 | 4.4 | ||||||||||
Depreciation and amortization | 88,625 | 83,640 | 4,985 | 6.0 | ||||||||||
Selling, general and administrative | 59,157 | 56,456 | 2,701 | 4.8 | ||||||||||
Taxes other than income tax | 42,716 | 48,968 | (6,252 | ) | (12.8 | ) | ||||||||
Total Operating Expenses | 446,225 | 427,639 | 18,586 | 4.3 | ||||||||||
INCOME FROM OPERATIONS | 126,349 | 141,811 | (15,462 | ) | (10.9 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,155 | 2,016 | 1,139 | 56.5 | ||||||||||
Other income | 1,300 | 9,477 | (8,177 | ) | (86.3 | ) | ||||||||
Other expense | (5,316 | ) | (5,543 | ) | 227 | 4.1 | ||||||||
Total Other (Expense) Income | (861 | ) | 5,950 | (6,811 | ) | (114.5 | ) | |||||||
Interest expense | 41,095 | 40,431 | 664 | 1.6 | ||||||||||
INCOME BEFORE INCOME TAXES | 84,393 | 107,330 | (22,937 | ) | (21.4 | ) | ||||||||
Income tax expense | 20,911 | 38,622 | (17,711 | ) | (45.9 | ) | ||||||||
NET INCOME | 63,482 | 68,708 | (5,226 | ) | (7.6 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 3,821 | 3,123 | 698 | 22.4 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 59,661 | $ | 65,585 | $ | (5,924 | ) | (9.0 | ) | |||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.42 | $ | 0.46 | $ | (0.04 | ) | (8.7 | ) | |||||
Diluted earnings per common share | $ | 0.42 | $ | 0.46 | $ | (0.04 | ) | (8.7 | ) | |||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,437 | 141,993 | 444 | 0.3 | ||||||||||
Diluted | 142,696 | 142,311 | 385 | 0.3 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.40 | $ | 0.38 | $ | 0.02 | 5.3 | |||||||
Effective income tax rate | 25 | % | 36 | % |
Three Months Ended March 31, | ||||||||||||||
2017 | 2016 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 176,169 | $ | 179,290 | $ | (3,121 | ) | (1.7 | ) | |||||
Commercial | 155,707 | 165,673 | (9,966 | ) | (6.0 | ) | ||||||||
Industrial | 98,516 | 100,697 | (2,181 | ) | (2.2 | ) | ||||||||
Other retail | (12,349 | ) | (14,381 | ) | 2,032 | 14.1 | ||||||||
Total Retail Revenues | 418,043 | 431,279 | (13,236 | ) | (3.1 | ) | ||||||||
Wholesale | 77,367 | 67,412 | 9,955 | 14.8 | ||||||||||
Transmission | 69,441 | 63,915 | 5,526 | 8.6 | ||||||||||
Other | 7,723 | 6,844 | 879 | 12.8 | ||||||||||
Total Revenues | 572,574 | 569,450 | 3,124 | 0.5 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 113,855 | 100,058 | 13,797 | 13.8 | ||||||||||
SPP network transmission costs | 60,674 | 60,760 | (86 | ) | (0.1 | ) | ||||||||
Operating and maintenance | 81,198 | 77,757 | 3,441 | 4.4 | ||||||||||
Depreciation and amortization | 88,625 | 83,640 | 4,985 | 6.0 | ||||||||||
Selling, general and administrative | 59,157 | 56,456 | 2,701 | 4.8 | ||||||||||
Taxes other than income tax | 42,716 | 48,968 | (6,252 | ) | (12.8 | ) | ||||||||
Total Operating Expenses | 446,225 | 427,639 | 18,586 | 4.3 | ||||||||||
INCOME FROM OPERATIONS | 126,349 | 141,811 | (15,462 | ) | (10.9 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,155 | 2,016 | 1,139 | 56.5 | ||||||||||
Other income | 1,300 | 9,477 | (8,177 | ) | (86.3 | ) | ||||||||
Other expense | (5,316 | ) | (5,543 | ) | 227 | 4.1 | ||||||||
Total Other (Expense) Income | (861 | ) | 5,950 | (6,811 | ) | (114.5 | ) | |||||||
Interest expense | 41,095 | 40,431 | 664 | 1.6 | ||||||||||
INCOME BEFORE INCOME TAXES | 84,393 | 107,330 | (22,937 | ) | (21.4 | ) | ||||||||
Income tax expense | 20,911 | 38,622 | (17,711 | ) | (45.9 | ) | ||||||||
NET INCOME | 63,482 | 68,708 | (5,226 | ) | (7.6 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 3,821 | 3,123 | 698 | 22.4 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 59,661 | $ | 65,585 | $ | (5,924 | ) | (9.0 | ) | |||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.42 | $ | 0.46 | $ | (0.04 | ) | (8.7 | ) | |||||
Diluted earnings per common share | $ | 0.42 | $ | 0.46 | $ | (0.04 | ) | (8.7 | ) | |||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,437 | 141,993 | 444 | 0.3 | ||||||||||
Diluted | 142,696 | 142,311 | 385 | 0.3 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.40 | $ | 0.38 | $ | 0.02 | 5.3 | |||||||
Effective income tax rate | 25 | % | 36 | % | ||||||||||
March 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,359 | $ | 3,066 | |||
Accounts receivable, net of allowance for doubtful accounts of $8,420 and $6,667, respectively | 237,032 | 288,579 | |||||
Fuel inventory and supplies | 310,861 | 300,125 | |||||
Taxes receivable | — | 13,000 | |||||
Prepaid expenses | 20,841 | 16,528 | |||||
Regulatory assets | 121,937 | 117,383 | |||||
Other | 27,070 | 29,701 | |||||
Total Current Assets | 721,100 | 768,382 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 9,321,669 | 9,248,359 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 255,321 | 257,904 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 751,437 | 762,479 | |||||
Nuclear decommissioning trust | 212,820 | 200,122 | |||||
Other | 253,243 | 249,828 | |||||
Total Other Assets | 1,217,500 | 1,212,429 | |||||
TOTAL ASSETS | $ | 11,515,590 | $ | 11,487,074 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt | $ | — | $ | 125,000 | |||
Current maturities of long-term debt of variable interest entities | 28,538 | 26,842 | |||||
Short-term debt | 226,300 | 366,700 | |||||
Accounts payable | 162,231 | 220,522 | |||||
Accrued dividends | 55,771 | 52,885 | |||||
Accrued taxes | 126,497 | 85,729 | |||||
Accrued interest | 85,612 | 72,519 | |||||
Regulatory liabilities | 11,973 | 15,760 | |||||
Other | 69,816 | 81,236 | |||||
Total Current Liabilities | 766,738 | 1,047,193 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,685,752 | 3,388,670 | |||||
Long-term debt of variable interest entities, net | 82,663 | 111,209 | |||||
Deferred income taxes | 1,767,299 | 1,752,776 | |||||
Unamortized investment tax credits | 209,968 | 210,654 | |||||
Regulatory liabilities | 226,943 | 223,693 | |||||
Accrued employee benefits | 511,368 | 512,412 | |||||
Asset retirement obligations | 349,933 | 323,951 | |||||
Other | 83,757 | 83,326 | |||||
Total Long-Term Liabilities | 6,917,683 | 6,606,691 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 11 and 12) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 142,047,633 shares and 141,791,153 shares, respective to each date | 710,238 | 708,956 | |||||
Paid-in capital | 2,015,287 | 2,018,317 | |||||
Retained earnings | 1,080,268 | 1,078,602 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,805,793 | 3,805,875 | |||||
Noncontrolling Interests | 25,376 | 27,315 | |||||
Total Equity | 3,831,169 | 3,833,190 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 11,515,590 | $ | 11,487,074 |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 63,482 | $ | 68,708 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 88,625 | 83,640 | |||||
Amortization of nuclear fuel | 8,069 | 8,329 | |||||
Amortization of deferred regulatory gain from sale leaseback | (1,374 | ) | (1,374 | ) | |||
Amortization of corporate-owned life insurance | 5,901 | 5,261 | |||||
Non-cash compensation | 2,468 | 2,491 | |||||
Net deferred income taxes and credits | 19,011 | 33,984 | |||||
Allowance for equity funds used during construction | (775 | ) | (2,464 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | 51,547 | 33,196 | |||||
Fuel inventory and supplies | (10,581 | ) | 109 | ||||
Prepaid expenses and other current assets | 27,399 | 7,712 | |||||
Accounts payable | (23,135 | ) | (31,158 | ) | |||
Accrued taxes | 47,775 | 49,339 | |||||
Other current liabilities | (54,223 | ) | (28,984 | ) | |||
Changes in other assets | 2,328 | 21,933 | |||||
Changes in other liabilities | 10,606 | (11,846 | ) | ||||
Cash Flows from Operating Activities | 237,123 | 238,876 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (175,400 | ) | (220,849 | ) | |||
Purchase of securities - trusts | (4,191 | ) | (13,712 | ) | |||
Sale of securities - trusts | 5,720 | 16,332 | |||||
Proceeds from investment in corporate-owned life insurance | 103 | 23,963 | |||||
Investment in affiliated company | — | (655 | ) | ||||
Other investing activities | (2,354 | ) | (2,840 | ) | |||
Cash Flows used in Investing Activities | (176,122 | ) | (197,761 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (140,407 | ) | 66,500 | ||||
Proceeds from long-term debt | 296,475 | — | |||||
Proceeds from long-term debt of variable interest entities | — | 162,048 | |||||
Retirements of long-term debt | (125,000 | ) | — | ||||
Retirements of long-term debt of variable interest entities | (26,840 | ) | (190,355 | ) | |||
Repayment of capital leases | (800 | ) | (675 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 910 | 963 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | — | (22,837 | ) | ||||
Issuance of common stock | 470 | 657 | |||||
Distributions to shareholders of noncontrolling interests | (5,760 | ) | (2,550 | ) | |||
Cash dividends paid | (52,750 | ) | (49,665 | ) | |||
Other financing activities | (7,006 | ) | (4,961 | ) | |||
Cash Flows used in Financing Activities | (60,708 | ) | (40,875 | ) | |||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 293 | 240 | |||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,066 | 3,231 | |||||
End of period | $ | 3,359 | $ | 3,471 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2016 earnings attributable to common stock | $ | 65,585 | $ | 0.46 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | (10,587 | ) | A | |||||||||||
Operating and maintenance | (3,441 | ) | B | |||||||||||
Depreciation and amortization | (4,985 | ) | C | |||||||||||
Selling, general and administrative | (2,701 | ) | D | |||||||||||
Taxes other than income tax | 6,252 | E | ||||||||||||
Other income (expense) | (6,811 | ) | F | |||||||||||
Interest expense | (664 | ) | ||||||||||||
Income tax expense | 17,711 | G | ||||||||||||
Net income attributable to noncontrolling interests | (698 | ) | ||||||||||||
Change in shares outstanding | — | |||||||||||||
2017 earnings attributable to common stock | $ | 59,661 | $ | 0.42 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to lower residential and commercial sales from warmer winter weather and one less calendar day due to 2016 being a leap year | |||||||||||||
B | Due primarily to higher distribution expense from taking advantage of warmer winter weather and executing our vegetation management strategy earlier in the year - ($3.9M) | |||||||||||||
C | Due in part to the start of operations of our Western Plains Wind Farm in March 2017 | |||||||||||||
D | Due primarily to: higher labor and employee benefit costs -- ($1.8M) and higher merger-related expenses --($0.4M) | |||||||||||||
E | Due primarily to decreased property tax amortization expense that is largely offset by decreased prices -- $6.7M | |||||||||||||
F | Due primarily to: a decrease in COLI benefits -- ($6.5M) and lower equity AFUDC -- ($1.7) | |||||||||||||
G | Due primarily to lower income before income taxes and increases in tax benefits from production tax credits and stock-based compensation | |||||||||||||
Supplemental Data | Three Months Ended March 31, | |||||||||||||
2017 | 2016 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 176,169 | $ | 179,290 | $ | (3,121 | ) | (1.7 | ) | |||||
Commercial | 155,707 | 165,673 | (9,966 | ) | (6.0 | ) | ||||||||
Industrial | 98,516 | 100,697 | (2,181 | ) | (2.2 | ) | ||||||||
Other retail | 3,936 | 3,842 | 94 | 2.4 | ||||||||||
Provision for rate refunds | (16,285 | ) | (18,223 | ) | 1,938 | 10.6 | ||||||||
Total Retail Revenues | 418,043 | 431,279 | (13,236 | ) | (3.1 | ) | ||||||||
Tariff-based wholesale | 57,221 | 59,020 | (1,799 | ) | (3.0 | ) | ||||||||
Market-based wholesale | 20,146 | 8,392 | 11,754 | 140.1 | ||||||||||
Transmission | 69,441 | 63,915 | 5,526 | 8.6 | ||||||||||
Other | 7,723 | 6,844 | 879 | 12.8 | ||||||||||
Total Revenues | $ | 572,574 | $ | 569,450 | $ | 3,124 | 0.5 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,354 | 1,397 | (43 | ) | (3.1 | ) | ||||||||
Commercial | 1,617 | 1,659 | (42 | ) | (2.5 | ) | ||||||||
Industrial | 1,334 | 1,302 | 32 | 2.5 | ||||||||||
Other retail | 20 | 20 | — | — | ||||||||||
Total Retail | 4,325 | 4,378 | (53 | ) | (1.2 | ) | ||||||||
Tariff-based wholesale | 1,008 | 995 | 13 | 1.3 | ||||||||||
Market-based wholesale | 1,483 | 880 | 603 | 68.5 | ||||||||||
Total wholesale | 2,491 | 1,875 | 616 | 32.9 | ||||||||||
Total Electricity Sales | 6,816 | 6,253 | 563 | 9.0 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 96.66 | $ | 98.51 | $ | (1.85 | ) | (1.9 | ) | |||||
Tariff-based wholesale | $ | 56.77 | $ | 59.32 | $ | (2.55 | ) | (4.3 | ) | |||||
Market-based wholesale | $ | 13.58 | $ | 9.54 | $ | 4.04 | 42.3 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 89,847 | $ | 81,639 | $ | 8,208 | 10.1 | |||||||
Purchased power | 43,452 | 38,830 | 4,622 | 11.9 | ||||||||||
Subtotal | 133,299 | 120,469 | 12,830 | 10.7 | ||||||||||
RECA recovery and other | (19,444 | ) | (20,411 | ) | 967 | 4.7 | ||||||||
Total fuel and purchased power expense | $ | 113,855 | $ | 100,058 | $ | 13,797 | 13.8 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 323 | 225 | 98 | 43.6 | ||||||||||
Coal | 3,458 | 3,288 | 170 | 5.2 | ||||||||||
Nuclear | 1,244 | 1,252 | (8 | ) | (0.6 | ) | ||||||||
Wind | 294 | 122 | 172 | 141.0 | ||||||||||
Subtotal electricity generated | 5,319 | 4,887 | 432 | 8.8 | ||||||||||
Purchased | 1,755 | 1,556 | 199 | 12.8 | ||||||||||
Total Electricity Supply | 7,074 | 6,443 | 631 | 9.8 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 16.89 | $ | 16.71 | $ | 0.18 | 1.1 | |||||||
Average cost of purchased power | $ | 24.76 | $ | 24.96 | $ | (0.20 | ) | (0.8 | ) | |||||
Average cost of fuel and purchased power | $ | 18.84 | $ | 18.70 | $ | 0.14 | 0.7 | |||||||
Degree Days | 2016/ | |||||||||||||
2017 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 16 | 4 | 12 | 300.0 | ||||||||||
Actual compared to 20 year average | 16 | 2 | 14 | 700.0 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 1,901 | 2,082 | (181 | ) | (8.7 | ) | ||||||||
Actual compared to 20 year average | 1,901 | 2,428 | (527 | ) | (21.7 | ) |
Westar Energy, Inc. | ||||||||||||||
Capitalization | ||||||||||||||
March 31, 2017 | December 31, 2016 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | — | $ | 125,000 | ||||||||||
Current maturities of long-term debt of VIEs | 28,538 | 26,842 | ||||||||||||
Long-term debt, net | 3,685,752 | 3,388,670 | ||||||||||||
Long-term debt of variable interest entities, net | 82,663 | 111,209 | ||||||||||||
Total long-term debt | 3,796,953 | 49.8 | % | 3,651,721 | 48.8 | % | ||||||||
Common equity | 3,805,793 | 49.9 | % | 3,805,875 | 50.8 | % | ||||||||
Noncontrolling interests | 25,376 | 0.3 | % | 27,315 | 0.4 | % | ||||||||
Total capitalization | $ | 7,628,122 | 100.0 | % | $ | 7,484,911 | 100.0 | % | ||||||
GAAP Book value per share | $ | 26.79 | $ | 26.84 | ||||||||||
Period end shares outstanding (in thousands) | 142,048 | 141,791 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | March 31, 2017 | December 31, 2016 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
5.15% Series due January 2017 | 95709TAB6 | $ | — | $ | 125,000 | |||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
3.25% Series due December 2025 | 95709TAL4 | 250,000 | 250,000 | |||||||||||
2.55% Series due June 2026 | 95709TAN0 | 350,000 | 350,000 | |||||||||||
3.10% Series due April 2027 | 95709TAP5 | 300,000 | — | |||||||||||
4.125% Series due March 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due April 2043 | 95709TAJ9 | 430,000 | 430,000 | |||||||||||
4.625% Series due September 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
4.25% Series due December 2045 | 95709TAM2 | 300,000 | 300,000 | |||||||||||
2,680,000 | 2,505,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable series due April 2032 (Wamego) | 933623BN9 | 30,500 | 30,500 | |||||||||||
Variable series due April 2032 (St Marys) | 792609AF6 | 45,000 | 45,000 | |||||||||||
75,500 | 75,500 | |||||||||||||
Total Westar Energy | 2,755,500 | 2,580,500 | ||||||||||||
KGE | ||||||||||||||
First mortgage bond series: | ||||||||||||||
6.70%Series due June 2019 | 485260BL6 | 300,000 | 300,000 | |||||||||||
6.15% Series due May 2023 | 485260B@1 | 50,000 | 50,000 | |||||||||||
6.53% Series due December 2037 | 485260BJ1 | 175,000 | 175,000 | |||||||||||
6.64%Series due May 2038 | 485260B#9 | 100,000 | 100,000 | |||||||||||
4.30% Series due July 2044 | 485260BM4 | 250,000 | 250,000 | |||||||||||
875,000 | 875,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable rate series due April 2027 (LaCygne) | 502828AJ5 | 21,940 | 21,940 | |||||||||||
2.50% Series due June 2031 | 50,000 | 50,000 | ||||||||||||
Variable rate series due April 2032 (St Marys) | 792609AE9 | 14,500 | 14,500 | |||||||||||
Variable rate series due April 2032 (Wamego) | 933623BM1 | 10,000 | 10,000 | |||||||||||
96,440 | 96,440 | |||||||||||||
Total KGE | 971,440 | 971,440 | ||||||||||||
Total long-term debt | 3,726,940 | 3,551,940 | ||||||||||||
Unamortized debt discount | (11,395 | ) | (10,358 | ) | ||||||||||
Unamortized debt issuance expense | (29,793 | ) | (27,912 | ) | ||||||||||
Long-term debt due within one year | — | (125,000 | ) | |||||||||||
Total long-term debt, net | $ | 3,685,752 | $ | 3,388,670 |
Three Months Ended March 31, | |||||||||||
2017 | 2016 | Change | |||||||||
(Dollars in Thousands) | |||||||||||
Revenues | $ | 572,574 | $ | 569,450 | $ | 3,124 | |||||
Less: Fuel and purchased power expense | 113,855 | 100,058 | 13,797 | ||||||||
SPP network transmission costs | 60,674 | 60,760 | (86 | ) | |||||||
Gross Margin | $ | 398,045 | $ | 408,632 | $ | (10,587 | ) | ||||
Income from operations | $ | 126,349 | $ | 141,811 | $ | (15,462 | ) | ||||
Plus: Operating and maintenance expense | 81,198 | 77,757 | 3,441 | ||||||||
Depreciation and amortization expense | 88,625 | 83,640 | 4,985 | ||||||||
Selling, general and administrative expense | 59,157 | 56,456 | 2,701 | ||||||||
Taxes other than income tax | 42,716 | 48,968 | (6,252 | ) | |||||||
Gross Margin | $ | 398,045 | $ | 408,632 | $ | (10,587 | ) | ||||